| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 726 434.00 | | 726 434.00 | 726 434.00 |
AP Buildings | 3 264 707.00 | 486 915.00 | 2 777 791.00 | 3 264 707.00 |
BJ TOTAL (I) | 3 991 141.00 | 486 915.00 | 3 504 225.00 | 3 991 141.00 |
BX Customers and related accounts | 2 871.00 | | 2 871.00 | 2 871.00 |
BZ Other receivables | 147 094.00 | | 147 094.00 | 147 094.00 |
CF Cash and cash equivalents | 124 416.00 | | 124 416.00 | 124 416.00 |
CJ TOTAL (II) | 274 381.00 | | 274 381.00 | 274 381.00 |
CO Grand total (0 to V) | 4 265 522.00 | 486 915.00 | 3 778 607.00 | 4 265 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | 1 687 967.00 | 1 687 967.00 | | 1 687 967.00 |
DH Retained earnings | -107 701.00 | -58 744.00 | | -107 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 748.00 | -48 957.00 | | -4 748.00 |
DL TOTAL (I) | 1 576 518.00 | 1 581 266.00 | | 1 576 518.00 |
DU Loans and Debts from Credit Institutions (3) | 2 106 493.00 | 2 150 813.00 | | 2 106 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 292.00 | 52 592.00 | | 54 292.00 |
DX Trade payables and related accounts | 726.00 | | | 726.00 |
DY Tax and social security liabilities | 2 162.00 | 14 713.00 | | 2 162.00 |
EA Other liabilities | 38 415.00 | 47.00 | | 38 415.00 |
EB Prepaid income (2) | | 77 455.00 | | |
EC TOTAL (IV) | 2 202 088.00 | 2 295 619.00 | | 2 202 088.00 |
EE Grand total (I to V) | 3 778 607.00 | 3 876 885.00 | | 3 778 607.00 |
EG Accrued income and payables due within one year | 2 202 088.00 | 2 295 619.00 | | 2 202 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 310 237.00 | | 310 237.00 | 310 237.00 |
FJ Net sales | 310 237.00 | | 310 237.00 | 310 237.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 310 241.00 | |
FW Other purchases and external expenses | | | 37 568.00 | |
FX Taxes, duties, and similar payments | | | 44 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 180 434.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 262 110.00 | |
GG - OPERATING RESULT (I - II) | | | 48 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 605.00 | |
GP Total financial income (V) | | | 605.00 | |
GR Interest and similar expenses | | | 53 484.00 | |
GU Total financial expenses (VI) | | | 53 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 310 846.00 | 287 261.00 | | 310 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 594.00 | 336 218.00 | | 315 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 748.00 | -48 957.00 | | -4 748.00 |
